Loading…
Loading…
| 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,116 | 2,134 | 3,238 | 2,665 | 3,599 | 4,607 | 5,259 | 5,886 | 8,014 | 11,077 | 9,654 | 10,045 | 14,626 | 17,227 | 17,429 | 14,905 | 18,436 | 23,233 |
| Net income | -302 | 347 | 724 | 169 | 114 | 632 | 656 | 914 | 1,698 | 2,381 | 2,191 | 2,252 | 3,908 | 4,605 | 4,511 | 3,828 | 5,358 | 7,265 |
| Gross margin | 34.8% | 45.5% | 46.2% | 40.7% | 39.0% | 43.6% | 43.4% | 44.5% | 45.0% | 46.6% | 45.1% | 45.9% | 46.5% | 45.7% | 44.6% | 47.3% | 48.7% | 50.5% |
| Operating margin | -25.2% | 19.9% | 24.8% | 8.9% | 3.3% | 14.7% | 15.0% | 18.3% | 23.7% | 29.0% | 25.5% | 26.6% | 30.6% | 31.2% | 29.9% | 28.7% | 32.0% | 35.3% |
| Net margin | -27.1% | 16.2% | 22.4% | 6.3% | 3.2% | 13.7% | 12.5% | 15.5% | 21.2% | 21.5% | 22.7% | 22.4% | 26.7% | 26.7% | 25.9% | 25.7% | 29.1% | 31.3% |
| EPS | -0.24 | 0.27 | 0.58 | 0.14 | 0.07 | 0.36 | 0.37 | 0.52 | 0.92 | 1.32 | 1.37 | 1.51 | 2.69 | 3.28 | 3.32 | 2.9 | 4.15 | 5.76 |
| Free cash flow | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 4,677 | 4,256 | 5,414 | 4,891 |
| Net debt | — | -539 | -588 | -306 | 128 | -129 | 851 | -721 | 309 | -2,144 | 772 | 880 | 543 | 1,440 | -326 | -865 | -1,906 | -1,845 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 23.5 | 75.2 |